Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5.06 | 678.52 | 131.32 | -16.98 | 515.28 |
| Employee benefit expenses | -82.88 | -94.96 | - 175.82 | - 430.62 | |
| Other operating expenses | - 166.31 | -88.68 | |||
| Total depreciation | -1.25 | ||||
| EBIT | 5.06 | 595.64 | - 129.95 | - 281.48 | 83.41 |
| Other financial income | 0.17 | 23.46 | 23.46 | 2.71 | |
| Other financial expenses | -0.00 | -2.88 | -11.34 | -45.17 | -18.80 |
| Pre-tax profit | 5.06 | 592.93 | - 117.84 | - 303.19 | 67.32 |
| Income taxes | 1.80 | - 130.46 | 10.07 | 87.61 | 70.41 |
| Net earnings | 6.87 | 462.47 | - 107.77 | - 215.58 | 137.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 200.00 | ||||
| Intangible assets total | 200.00 | ||||
| Machinery and equipment | 5.01 | 3.76 | |||
| Tangible assets total | 5.01 | 3.76 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 176.04 | 813.88 | 802.49 | 196.29 | |
| Inventories total | 176.04 | 813.88 | 802.49 | 196.29 | |
| Current trade debtors | 528.82 | 0.92 | |||
| Current amounts owed by group member comp. | 21.09 | 29.88 | 29.88 | 32.59 | |
| Prepayments and accrued income | 274.81 | 50.00 | 1 181.20 | 30.00 | |
| Current deferred tax assets | 1.80 | 10.07 | 70.41 | ||
| Short term receivables total | 276.62 | 549.90 | 90.86 | 1 211.08 | 133.00 |
| Cash and bank deposits | 299.33 | 501.52 | 747.94 | 509.06 | 507.69 |
| Cash and cash equivalents | 299.33 | 501.52 | 747.94 | 509.06 | 507.69 |
| Balance sheet total (assets) | 575.95 | 1 227.46 | 1 652.68 | 2 727.64 | 840.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | -13.27 | - 206.40 | 256.07 | 148.30 | -67.28 |
| Profit of the financial year | 6.87 | 462.47 | - 107.77 | - 215.58 | 137.74 |
| Shareholders equity total | 43.60 | 506.07 | 198.30 | -17.28 | 120.46 |
| Provisions | 510.00 | ||||
| Non-current other liabilities | 215.31 | ||||
| Non-current liabilities total | 215.31 | ||||
| Advances received | 474.73 | 163.00 | 245.60 | 259.43 | 149.40 |
| Current trade creditors | 10.00 | 48.35 | 324.49 | 81.51 | 219.07 |
| Short-term deferred tax liabilities | 128.66 | ||||
| Other non-interest bearing current liabilities | 47.62 | 381.39 | 668.98 | 1 893.98 | 351.80 |
| Current liabilities total | 532.35 | 721.39 | 1 239.07 | 2 234.92 | 720.28 |
| Balance sheet total (liabilities) | 575.95 | 1 227.46 | 1 652.68 | 2 727.64 | 840.73 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.